BNBCalc Short Term Rental Investment Analysis 2363 Huntington Green Ct 5, Orlando, FL 32839

3 bed • 2 bath • 9 guests • $207,000

BNB

Calc

Annual Revenue

$39,348

Profit (Cash Flow)

$6,589

Cap Rate

9.9%

Annual Revenue

$39,348

AirDNA projects $125/night at 54% occupancy ($24,653). Airbtics projects $171/night at 63% occupancy ($39,347). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $171 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$26,930	$40,828	$56,850	$68,374
Occupancy	51%	63%	75%	84%
Nightly Rate	$137	$167	$192	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pool & Jacuzzi w/guesthouse 8m Universal/15 Disney	$68,707	$232	79%	3	3	3	$160	✅	✅	✅	Y / Y	⭐️ 4.7 (8)
Modern 8 Sleeper near Downtown Orlando	$38,532	$137	65%	3	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Comfy Cozy House	$30,552	$180	40%	3	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.9 (134)
Townhouse3BED/2.5BATH, 2miles to UniversalStudios	$27,159	$102	63%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (237)
Two-Bedroom Villa at Westgate Towers Resort	$27,726	$158	34%	3	3	1	$195	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cheerful 3 Bedroom home free parking near downtown	$34,334	$128	64%	3	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (85)
Vacation Home near Universal Studios	$39,148	$130	76%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Orlando Sodo Bungalow	$27,653	$125	56%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Contemporary 3-bedroom home with modern amenities located in the heart of Orlando	$40,985	$203	52%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (117)
3 Bed Townhouse walking distance to Camping world	$27,172	$152	45%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Charming Orlando Duplex ~ 6 Mi to Downtown!	$37,347	$122	80%	3	1	5	$98	❌	❌	❌	N / Y	⭐️ 4.2 (33)
POOL home w/ Mini Golf! 3 BR/1BA	$49,309	$144	85%	3	1	1	$130	✅	❌	✅	Y / Y	⭐️ 4.9 (63)
Cozy , Quiet, Stylish home Central Orlando	$50,031	$187	63%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (143)
3BD/3BTH Home Near Downtown Orlando	$45,986	$179	67%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Stay in the best neighborhood in downtown Orlando!	$49,405	$210	61%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (68)
Orlando Oasis! Free Laundry & Parking Near Disney	$45,772	$169	62%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (71)
3,000 Sqft Historic Home with Pool near Downtown	$115,772	$368	83%	3	3	2	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (114)
-NEW 20% OFF Luxury by Universal-	$38,113	$130	75%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Central & Secluded home near Universal & Disney	$56,777	$166	84%	3	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (60)
Comfy Cozy Cottage	$29,866	$170	48%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Townhouse: 3/2 Universal/Disney/Downtown/Mall	$29,274	$126	58%	3	2	1	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (157)
Modern MilleniaHouse w/ Pool {3 bedroom/ 2 bath}	$31,234	$179	46%	3	2	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (22)
Lavish Home W/Hot tub Centrally located in Orlando	$43,572	$199	58%	3	2	1	$50	✅	✅	❌	Y / Y	⭐️ 4.7 (80)
3 Bedroom Home in the Heart of Orlando	$22,996	$103	61%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (52)
Lake House Retreat w/ Firepit - Centrally Located	$68,236	$200	89%	3	2	1	$165	✅	❌	✅	Y / Y	⭐️ 5 (78)
3 Bedrooms House near Universal Studios	$41,674	$150	73%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Eloquent Home: Universal, Disney, Downtown, Malls	$29,108	$160	48%	3	2	3	$200	❌	❌	❌	Y / N	⭐️ 4.7 (7)
Sunfish Cozy Home - Convenient and Comfortable	$38,679	$156	66%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
John's Centrally Located Townhome	$51,172	$173	80%	3	3	4	$115	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
Fully Equipped home near Universal Studios! 15min!	$50,080	$196	68%	3	2	1	$65	✅	✅	❌	Y / Y	⭐️ 4.8 (92)
Peaceful Home in Central Florida Near Universal	$36,734	$164	59%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Orlando Vacation Rental Near Universal Hot/Tub	$29,869	$195	39%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Modern 10 Sleeper near Downtown Orlando	$37,335	$138	62%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (112)
3bdrm Fruit Tree Home near downtown Orlando	$35,921	$178	48%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Fast Wi-Fi \| Extra Parking \| 20 Minutes to Disney	$51,966	$180	73%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.7 (48)
Cozy Home 10/15min to Universal/Disney	$37,462	$103	89%	3	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.4 (237)
Close to Camping World Stadium	$30,330	$201	40%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
New Hot Tub Modern House Disney / Universal 13MIN	$70,686	$191	94%	3	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.8 (157)
The Catalina Lakeside Cottage - Waterfront + Pool	$76,841	$290	71%	3	2	2	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (59)

Return Metrics

11.74% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,588	$13,177	$19,766	$26,355	$32,944	$65,889	$197,668
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$165,600	$165,600	$165,600	$165,600	$165,600	$165,600	$165,600
Down Payment	$41,400	$41,400	$41,400	$41,400	$41,400	$41,400	$41,400
Property Appreciation	$6,210	$12,606	$19,194	$25,980	$32,969	$71,190	$295,443
Total Return	$219,798	$232,784	$245,961	$259,336	$272,914	$344,080	$700,112

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.74%

Cap Rate

9.92%

Return on Investment

26.43%

2363 Huntington Green Ct 5 Orlando, FL, 32839

3 bed • 2 bath • 9 guests

Purchase Price

Est. $993/mo

This property is for sale!

Contact Agent

Orlando

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$6,588

Annual Profit

9.9%

Cap Rate

11.7%

Cash on Cash

$39,348

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $125/night at 54% occupancy.Projected nightly rate is $171/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$42,702

Avg annual revenue

63%

Avg occupancy rate

$171

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$80k

$115k

$6,589

Profit

Revenue

$39,348

Operating Expenses

$18,795

Operating Income

$20,553

Mortgage & Taxes

$13,964

Profit (Cash Flow)

$6,589

$56,110

Cash Investment

Down Payment

$41,400

Renos & Furnishing

$8,500

Closing Costs

$6,210

Total

$56,110

DSCR Ratio

Strong

1.47

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.74%

Cap Rate

9.92%

Return on Investment

26.43%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$9,824

Deductible property tax

$2,049

Your total deduction

$15,091

Your adjusted annual income

$150,000 - $15,091 = $134,909

Taxes on $134,909 (30%)

$40,473

Your old tax bill

$45,000

Your new tax bill

$40,473

Estimated tax savings

$4,527

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -